BNBCalc.com Investment Analysis Report of 2126 N Springbrook Rd, Boyne Falls, MI 49713, USA

3 bed • 1.5 bath • 6 guests • $190,000

BNB

Calc

Return Metrics

20.56% cash on cash return is a excellent return over the next 1 year.

Investment Value Over Time

Property Appreciation Assumption:

Revenue Appreciation Assumption:

Cash on Cash Return

20.56%

Cap Rate

12.55%

Return on Investment

35.02%

Annual Revenue

$43,150

AirDNA projects $279/night at 66% occupancy ($67,256).

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,607

Annual Expenses

$19,289

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,060

Property Insurance

$150

HOA

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

Other

Cleaning Cost

$360

Management & Platform Fees

$108

Platform Fee (i.e. Airbnb)

$108

Property Manager Fee

Tax Calculator (USA)

Tax Calculator (US Only)

Example Income

$150,000

Example Income Tax Rate

30%

Taxes paid on $150,000

$45,000

If you buy this investment property, your est deduction will be...

Deductible mortgage interest

$9,185

Deductible property tax

$2,090

Est. Depreciation Value

$92,867

Profit on this property

$23,860

Your total deduction

$80,282

So, your new taxable income is your previous income minus your total deduction ($150,000 - $80,282)

$69,718

Your old tax bill

$45,000

Your new tax bill

$20,915

Estimated tax savings

$24,085

2126 N Springbrook Rd Boyne Falls, Michigan, 49713-9798

3 bed • 1.5 bath • 6 guests • $190,000

Looking for the Perfect STR?

Tyler can help you find the right investment.

Tyler Coon

Realtor, STR Specialist

Edit my contact card

Annual Revenue

$43,150

Profit (Cash Flow)

$10,708

Cap Rate

12.6%

Annual Revenue

$43,150

AirDNA projects $279/night at 66% occupancy ($67,256)

Occupancy Rate

Avg Daily Rate

Return Metrics

20.56% cash on cash return is a excellent return over the next 1 year.

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

20.56%

Cap Rate

12.55%

Return on Investment

35.02%

Tax Calculator (USA)

On purchasing a large business asset, you can subtract the depreciation value from your taxable income in order to pay less income tax. Use this calculator to find out how much you can save. Read tax guide.

Your current annual Income

Your income tax rate

Taxes paid on $150,000

$45,000

If you buy this investment property, your estimated deduction will be...

Deductible mortgage interest

$9,185

Deductible property tax

$2,090

Your total deduction

$16,946

Your adjusted annual income

$150,000 - $16,946 = $133,054

Taxes on $133,054 (30%)

$39,916

Your old tax bill

$45,000

Your new tax bill

$39,916

Estimated tax savings

$5,084

Maximize the depreciation value on your tax returns. Get $50 off cost segregation reports with code BNBCALC at DIYCostSeg.com

Get tax strategy advice from an experienced real estate CPA and save thousands. We reccomend LearnLikeACPA.com